[SIGN] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -153.95%
YoY- -192.67%
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 106,034 86,774 60,306 24,391 160,848 117,041 81,719 18.98%
PBT -5,146 2,358 1,919 -623 5,367 4,574 3,506 -
Tax -2,829 -1,443 -1,014 -327 -1,784 -1,782 -1,348 63.99%
NP -7,975 915 905 -950 3,583 2,792 2,158 -
-
NP to SH -6,596 1,056 735 -1,201 2,226 2,144 1,795 -
-
Tax Rate - 61.20% 52.84% - 33.24% 38.96% 38.45% -
Total Cost 114,009 85,859 59,401 25,341 157,265 114,249 79,561 27.13%
-
Net Worth 168,141 168,141 170,382 168,141 168,891 171,142 171,902 -1.46%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 168,141 168,141 170,382 168,141 168,891 171,142 171,902 -1.46%
NOSH 262,723 240,304 240,304 240,304 240,304 240,304 240,304 6.13%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -7.52% 1.05% 1.50% -3.89% 2.23% 2.39% 2.64% -
ROE -3.92% 0.63% 0.43% -0.71% 1.32% 1.25% 1.04% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 47.30 38.71 26.90 10.88 71.43 51.97 36.13 19.69%
EPS -2.90 0.50 0.30 -0.50 1.00 0.90 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.76 0.75 0.75 0.76 0.76 -0.87%
Adjusted Per Share Value based on latest NOSH - 240,304
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 16.43 13.44 9.34 3.78 24.92 18.13 12.66 18.99%
EPS -1.02 0.16 0.11 -0.19 0.34 0.33 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2605 0.2605 0.264 0.2605 0.2616 0.2651 0.2663 -1.45%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.395 0.39 0.45 0.49 0.44 0.49 0.335 -
P/RPS 0.84 1.01 1.67 4.50 0.62 0.94 0.93 -6.56%
P/EPS -13.43 82.80 137.26 -91.47 44.51 51.47 42.21 -
EY -7.45 1.21 0.73 -1.09 2.25 1.94 2.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.59 0.65 0.59 0.64 0.44 13.22%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 18/05/20 24/02/20 21/11/19 30/08/19 27/05/19 25/02/19 -
Price 0.325 0.35 0.375 0.47 0.465 0.49 0.355 -
P/RPS 0.69 0.90 1.39 4.32 0.65 0.94 0.98 -20.87%
P/EPS -11.05 74.30 114.38 -87.73 47.04 51.47 44.73 -
EY -9.05 1.35 0.87 -1.14 2.13 1.94 2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.49 0.63 0.62 0.64 0.47 -5.76%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment